[MUIPROP] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 32.79%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 56,386 46,937 41,303 38,666 35,144 38,066 38,610 28.63%
PBT 19,115 14,493 10,065 9,225 7,805 5,999 6,216 111.03%
Tax -5,006 -3,180 -3,284 -2,891 -2,731 -2,621 -3,025 39.78%
NP 14,109 11,313 6,781 6,334 5,074 3,378 3,191 168.66%
-
NP to SH 7,711 6,309 2,927 3,159 2,379 881 716 385.56%
-
Tax Rate 26.19% 21.94% 32.63% 31.34% 34.99% 43.69% 48.66% -
Total Cost 42,277 35,624 34,522 32,332 30,070 34,688 35,419 12.48%
-
Net Worth 260,727 262,432 252,059 247,465 254,578 260,505 258,727 0.51%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 260,727 262,432 252,059 247,465 254,578 260,505 258,727 0.51%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 25.02% 24.10% 16.42% 16.38% 14.44% 8.87% 8.26% -
ROE 2.96% 2.40% 1.16% 1.28% 0.93% 0.34% 0.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.61 6.34 5.57 5.22 4.74 5.14 5.21 28.64%
EPS 1.04 0.85 0.40 0.43 0.32 0.12 0.10 374.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3519 0.3542 0.3402 0.334 0.3436 0.3516 0.3492 0.51%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.38 6.14 5.41 5.06 4.60 4.98 5.05 28.68%
EPS 1.01 0.83 0.38 0.41 0.31 0.12 0.09 399.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3412 0.3435 0.3299 0.3239 0.3332 0.3409 0.3386 0.50%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.225 0.275 0.26 0.24 0.27 0.30 0.29 -
P/RPS 2.96 4.34 4.66 4.60 5.69 5.84 5.57 -34.31%
P/EPS 21.62 32.30 65.81 56.29 84.09 252.30 300.09 -82.60%
EY 4.63 3.10 1.52 1.78 1.19 0.40 0.33 478.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.78 0.76 0.72 0.79 0.85 0.83 -15.87%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 12/02/19 21/11/18 28/08/18 24/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.195 0.23 0.255 0.285 0.255 0.285 0.285 -
P/RPS 2.56 3.63 4.57 5.46 5.38 5.55 5.47 -39.63%
P/EPS 18.74 27.01 64.55 66.84 79.42 239.68 294.92 -83.99%
EY 5.34 3.70 1.55 1.50 1.26 0.42 0.34 524.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.75 0.85 0.74 0.81 0.82 -23.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment